BNBCalc.com Rental Arbitrage Analysis Report of 2340 Curtis Street apt 3, Denver, CO 80205, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

217.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

217.43%

Payback Period Days

167

Return on Investment

217.43%

Annual Revenue

$73,268

AirDNA projects $295/night at 68% occupancy ($73,267).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,394

Annual Expenses

$16,725

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$821

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$611

Management & Platform Fees

$183

Platform Fee (i.e. Airbnb)

$183

Property Manager Fee

$0

property-location

2340 Curtis Street Denver, Colorado, 80205-2878

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$73,268

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

217.43%

Payback Period Days

167